[PARAGON] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 149.01%
YoY- 139.95%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 43,040 53,312 56,382 54,891 53,732 50,118 51,455 -11.23%
PBT -263 1,676 2,357 14 -463 -1,032 -707 -48.30%
Tax 824 824 998 741 765 769 621 20.77%
NP 561 2,500 3,355 755 302 -263 -86 -
-
NP to SH 563 2,502 3,357 757 304 -261 -84 -
-
Tax Rate - -49.16% -42.34% -5,292.86% - - - -
Total Cost 42,479 50,812 53,027 54,136 53,430 50,381 51,541 -12.10%
-
Net Worth 38,171 40,112 42,700 38,171 38,171 38,171 39,465 -2.20%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 38,171 40,112 42,700 38,171 38,171 38,171 39,465 -2.20%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.30% 4.69% 5.95% 1.38% 0.56% -0.52% -0.17% -
ROE 1.47% 6.24% 7.86% 1.98% 0.80% -0.68% -0.21% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 66.52 82.40 87.15 84.84 83.05 77.46 79.53 -11.23%
EPS 0.87 3.87 5.19 1.17 0.47 -0.40 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.62 0.66 0.59 0.59 0.59 0.61 -2.19%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 51.65 63.97 67.66 65.87 64.48 60.14 61.75 -11.23%
EPS 0.68 3.00 4.03 0.91 0.36 -0.31 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4581 0.4814 0.5124 0.4581 0.4581 0.4581 0.4736 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.235 0.23 0.23 0.28 0.29 0.305 0.24 -
P/RPS 0.35 0.28 0.26 0.33 0.35 0.39 0.30 10.83%
P/EPS 27.01 5.95 4.43 23.93 61.72 -75.60 -184.85 -
EY 3.70 16.81 22.56 4.18 1.62 -1.32 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.35 0.47 0.49 0.52 0.39 1.70%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/05/20 27/02/20 28/11/19 27/08/19 28/05/19 27/02/19 -
Price 0.29 0.235 0.24 0.26 0.31 0.29 0.27 -
P/RPS 0.44 0.29 0.28 0.31 0.37 0.37 0.34 18.77%
P/EPS 33.33 6.08 4.63 22.22 65.97 -71.89 -207.96 -
EY 3.00 16.46 21.62 4.50 1.52 -1.39 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.36 0.44 0.53 0.49 0.44 7.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment